[ESCERAM] YoY TTM Result on 28-Feb-2006 [#3]

Announcement Date
21-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 14.8%
YoY--%
View:
Show?
TTM Result
28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 18,436 21,629 14,365 6,262 43.27%
PBT -654 868 2,725 1,481 -
Tax -95 -527 -394 -100 -1.69%
NP -749 341 2,331 1,381 -
-
NP to SH -749 341 2,331 1,381 -
-
Tax Rate - 60.71% 14.46% 6.75% -
Total Cost 19,185 21,288 12,034 4,881 57.75%
-
Net Worth 14,161 17,343 17,054 13,365 1.94%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - 367 - - -
Div Payout % - 107.89% - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 14,161 17,343 17,054 13,365 1.94%
NOSH 52,450 52,555 53,294 49,499 1.94%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin -4.06% 1.58% 16.23% 22.05% -
ROE -5.29% 1.97% 13.67% 10.33% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 35.15 41.15 26.95 12.65 40.54%
EPS -1.43 0.65 4.37 2.79 -
DPS 0.00 0.70 0.00 0.00 -
NAPS 0.27 0.33 0.32 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 49,499
28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 2.75 3.22 2.14 0.93 43.48%
EPS -0.11 0.05 0.35 0.21 -
DPS 0.00 0.05 0.00 0.00 -
NAPS 0.0211 0.0258 0.0254 0.0199 1.96%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.05 0.14 0.13 0.11 -
P/RPS 0.14 0.34 0.48 0.87 -45.57%
P/EPS -3.50 21.58 2.97 3.94 -
EY -28.56 4.63 33.64 25.36 -
DY 0.00 5.00 0.00 0.00 -
P/NAPS 0.19 0.42 0.41 0.41 -22.59%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/09 17/04/08 18/04/07 - -
Price 0.05 0.12 0.12 0.00 -
P/RPS 0.14 0.29 0.45 0.00 -
P/EPS -3.50 18.49 2.74 0.00 -
EY -28.56 5.41 36.45 0.00 -
DY 0.00 5.83 0.00 0.00 -
P/NAPS 0.19 0.36 0.38 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment